FRED HANSEN EIENDOM AS

3143 KJØPMANNSKJÆR

Finances

Share Ownership

Return on Equity

11,09 %

Current Ratio

0,5

Debt-to-Equity Ratio

−6,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	571 000	473 000	289 000	0
Net Income	−126 000	−82 000	−611 000	−278 000
Total Assets	6 182 000	6 147 000	6 190 000	4 926 000
Total Equity	−1 136 000	−1 010 000	−929 000	−317 000

Income (NOK)	2022	2021	2020	2019
Revenue	571 000	473 000	289 000	0
Expenditure	415 000	301 000	659 000	106 000
Operating Profit	156 000	172 000	−370 000	−106 000
Financial Income	0	2 000	0	0
Financial Costs	283 000	255 000	241 000	172 000
Financial Balance	−283 000	−253 000	−241 000	−172 000
Earnings Before Tax	−126 000	−82 000	−611 000	−278 000
Tax	0	0	0	0
Net Income	−126 000	−82 000	−611 000	−278 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 080 000	6 053 000	6 103 000	4 894 000
Total Current Assets	102 000	94 000	87 000	31 000
Total Assets	6 182 000	6 147 000	6 190 000	4 926 000
Total Retained Equity	−1 166 000	−1 040 000	−959 000	−347 000
Total Equity	−1 136 000	−1 010 000	−929 000	−317 000
Total Long-Term Debt	7 113 000	6 982 000	6 749 000	5 147 000
Total Current Debt	205 000	175 000	370 000	96 000
Total Equity and Debt	6 182 000	6 147 000	6 190 000	4 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	571 000	473 000	289 000	0
Other Income	0	0	0	0
Revenue	571 000	473 000	289 000	0
Cost of Goods Sold	0	0	0	41 000
Salary Costs	0	0	0	0
Depreciation	50 000	50 000	50 000	0
Impairment	0	0	0	0
Expenditure	415 000	301 000	659 000	106 000
Operating Profit	156 000	172 000	−370 000	−106 000
Financial Income	0	2 000	0	0
Financial Costs	283 000	255 000	241 000	172 000
Financial Balance	−283 000	−253 000	−241 000	−172 000
Dividends	0	0	0	0
Net Income	−126 000	−82 000	−611 000	−278 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 981 000	5 904 000	5 904 000	4 759 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	100 000	149 000	199 000	135 000
Total Tangible Assets	6 080 000	6 053 000	6 103 000	4 894 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 080 000	6 053 000	6 103 000	4 894 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	91 000	83 000	31 000
Total Current Assets	102 000	94 000	87 000	31 000
Total Assets	6 182 000	6 147 000	6 190 000	4 926 000
Total Equity	−1 136 000	−1 010 000	−929 000	−317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 113 000	6 982 000	6 749 000	5 147 000
Creditors	57 000	101 000	295 000	96 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	149 000	75 000	75 000	0
Total Current Debt	205 000	175 000	370 000	96 000
Total Equity and Debt	6 182 000	6 147 000	6 190 000	4 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,09 %	8,12 %	65,77 %	87,7 %
Debt-to-Equity Ratio	−6,26	−6,91	−7,26	−16,24
Operating Profit Margin	27,32 %	36,36 %	−128,03 %	-
Current Ratio	0,5	0,54	0,24	0,32
Quick Ratio	0,5	0,54	0,24	0,32
Equity Ratio	−0,18	−0,16	−0,15	−0,06
Gross Profit Margin	100 %	100 %	100 %	-